ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Belihouse

, bangkok|Thawi Watthana

฿14.5M฿34K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿34K/m²

District avg (4BR Houses)฿87K/m²

This property

Below avgAt avgAbove avg

Great Deal61% below market

Significantly below market for 4BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿14.5M

Days on market: 0

Mar 26, 2026Listed

฿14.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿34K/m²

District avg฿123K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-72.6% vs district

-71.8% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿14.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-108458.7589174464/mo

Monthly Breakdown

Mortgage Payment-฿65K

Rental Income (after vacancy)+฿4K

Common Area Fee (430.8m² x ฿50)-฿22K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-29.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿33.8M

Total Rental Income (25yr)฿1.2M

Total Interest Paid฿9.5M

Down payment: ฿4.3M (30%)Loan: ฿10.2M

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

The Box Residence

฿6K

30m²

Rent